Medieplan Denmark ApS — Credit Rating and Financial Key Figures
CVR number: 36696699
Åløkke Allé 5-7, 5000 Odense C
info@medieplan.com
www.medieplan.com
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 023.69 | 1 194.11 | 1 607.99 |
Employee benefit expenses | - 968.57 | -1 070.00 | -1 614.68 |
EBIT | 55.11 | 124.11 | -6.68 |
Other financial expenses | -6.58 | -3.23 | -4.74 |
Pre-tax profit | 48.53 | 120.88 | -11.43 |
Income taxes | -14.85 | -33.14 | -0.85 |
Net earnings | 33.68 | 87.74 | -12.28 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 145.94 | 147.28 | 203.97 |
Current owed by particip. interest comp. | 10.88 | ||
Prepayments and accrued income | 8.50 | 9.82 | 10.13 |
Current other receivables | 60.00 | 69.61 | |
Short term receivables total | 214.45 | 157.10 | 294.59 |
Cash and bank deposits | 75.98 | 291.35 | 174.89 |
Cash and cash equivalents | 75.98 | 291.35 | 174.89 |
Balance sheet total (assets) | 290.43 | 448.45 | 469.48 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 58.83 | 58.83 |
Retained earnings | -58.17 | -24.49 | 63.25 |
Profit of the financial year | 33.68 | 87.74 | -12.28 |
Shareholders equity total | 25.51 | 122.08 | 109.80 |
Non-current liabilities total | |||
Current trade creditors | 10.00 | 26.53 | 56.97 |
Current owed to participating | 64.48 | ||
Current owed to group member | 35.02 | ||
Short-term deferred tax liabilities | 4.18 | ||
Other non-interest bearing current liabilities | 186.26 | 264.82 | 302.71 |
Current liabilities total | 264.92 | 326.37 | 359.69 |
Balance sheet total (liabilities) | 290.43 | 448.45 | 469.48 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.